WTE.TO
Westshore Terminals Investment Corp
Price:  
23.30 
CAD
Volume:  
68,870.00
Canada | Transportation Infrastructure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTE.TO Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Westshore Terminals Investment Corp (WTE.TO) is 30.04 CAD. This WTE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.30 CAD, the upside of Westshore Terminals Investment Corp is %.

The range of the Intrinsic Value is 20.93 - 51.90 CAD

23.30 CAD
Stock Price
30.04 CAD
Intrinsic Value
Intrinsic Value Details

WTE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.93 - 51.90 30.04 28.9%
DCF (Growth 10y) 20.45 - 46.20 28.09 20.6%
DCF (EBITDA 5y) 10.34 - 14.89 12.45 -46.6%
DCF (EBITDA 10y) 13.39 - 18.40 15.67 -32.7%
Fair Value 8.42 - 8.42 8.42 -63.86%
P/E 16.05 - 23.45 19.78 -15.1%
EV/EBITDA 6.26 - 17.37 10.76 -53.8%
EPV 14.59 - 20.71 17.65 -24.2%
DDM - Stable 15.16 - 44.02 29.59 27.0%
DDM - Multi 18.14 - 36.96 23.94 2.7%

WTE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,454.96
Beta 0.81
Outstanding shares (mil) 62.44
Enterprise Value (mil) 1,756.35
Market risk premium 5.10%
Cost of Equity 7.27%
Cost of Debt 4.25%
WACC 6.60%